Chori Balance Sheet

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Cash & Equivalents	23,283	22,812	17,960	16,463	12,242	14,828
Short-Term Investments	-	1,002	3,500	2,500	-	3,000
Cash & Short-Term Investments	23,283	23,814	21,460	18,963	12,242	17,828
Cash Growth	41.90%	10.97%	13.17%	54.90%	-31.33%	28.80%
Receivables	75,223	71,970	70,072	74,474	73,308	56,027
Inventory	19,766	20,289	21,362	22,027	22,099	12,236
Other Current Assets	4,994	5,493	5,529	6,617	6,222	4,446
Total Current Assets	123,266	121,566	118,423	122,081	113,871	90,537
Property, Plant & Equipment	2,008	1,791	1,847	1,919	1,964	2,493
Long-Term Investments	17,808	14,229	16,480	14,119	13,886	14,938
Goodwill	98	243	444	645	1,053	491
Other Intangible Assets	5,270	5,954	4,094	2,210	1,396	336
Long-Term Deferred Tax Assets	-	753	474	789	692	655
Other Long-Term Assets	4	1	2	1	1	1
Total Assets	148,454	146,076	143,350	143,200	134,121	110,591
Accounts Payable	40,220	40,597	45,538	52,919	52,213	39,622
Accrued Expenses	769	1,281	1,097	927	916	686
Short-Term Debt	1,048	1,384	2,623	4,816	4,944	1,809
Current Portion of Long-Term Debt	-	19	113	113	113	113
Current Income Taxes Payable	706	2,036	2,706	2,387	2,028	1,703
Other Current Liabilities	5,534	5,239	5,550	6,501	5,247	4,164
Total Current Liabilities	48,277	50,556	57,627	67,663	65,461	48,097
Long-Term Debt	-	-	19	132	245	358
Pension & Post-Retirement Benefits	2,161	2,108	2,164	2,233	2,366	2,254
Long-Term Deferred Tax Liabilities	1,474	1,042	1,128	797	843	955
Other Long-Term Liabilities	357	270	316	217	111	96
Total Liabilities	52,269	53,976	61,254	71,042	69,026	51,760
Common Stock	6,800	6,800	6,800	6,800	6,800	6,800
Additional Paid-In Capital	2,142	2,152	2,152	1,804	1,799	1,792
Retained Earnings	79,862	76,071	67,429	60,634	54,804	49,903
Treasury Stock	-922	-921	-935	-689	-689	-698
Comprehensive Income & Other	8,203	7,906	6,609	3,609	2,340	998
Total Common Equity	96,085	92,008	82,055	72,158	65,054	58,795
Minority Interest	100	92	41	-	41	36
Shareholders' Equity	96,185	92,100	82,096	72,158	65,095	58,831
Total Liabilities & Equity	148,454	146,076	143,350	143,200	134,121	110,591
Total Debt	1,048	1,403	2,755	5,061	5,302	2,280
Net Cash (Debt)	22,235	22,411	18,705	13,902	6,940	15,548
Net Cash Growth	58.41%	19.81%	34.55%	100.32%	-55.36%	29.96%
Net Cash Per Share	902.18	909.39	759.69	564.96	282.05	632.39
Filing Date Shares Outstanding	24.65	24.65	24.64	24.61	24.61	24.6
Total Common Shares Outstanding	24.65	24.65	24.64	24.61	24.61	24.6
Working Capital	74,989	71,010	60,796	54,418	48,410	42,440
Book Value Per Share	3898.64	3733.19	3329.98	2932.42	2643.51	2390.02
Tangible Book Value	90,717	85,811	77,517	69,303	62,605	57,968
Tangible Book Value Per Share	3680.84	3481.75	3145.82	2816.39	2543.99	2356.40

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.